[THRIVEN] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 40.42%
YoY- 52.36%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 14,447 13,437 5,726 40,625 78,187 84,276 63,166 -21.78%
PBT -556 832 -3,188 -2,737 -4,924 -3,963 -590 -0.98%
Tax 298 5 539 328 -166 -203 -70 -
NP -258 837 -2,649 -2,409 -5,090 -4,166 -660 -14.47%
-
NP to SH -591 704 -2,752 -2,425 -5,090 -4,166 -660 -1.82%
-
Tax Rate - -0.60% - - - - - -
Total Cost 14,705 12,600 8,375 43,034 83,277 88,442 63,826 -21.68%
-
Net Worth 98,513 97,799 99,121 101,078 82,806 86,400 92,109 1.12%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 98,513 97,799 99,121 101,078 82,806 86,400 92,109 1.12%
NOSH 60,810 59,999 60,490 60,526 60,443 60,000 60,202 0.16%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -1.79% 6.23% -46.26% -5.93% -6.51% -4.94% -1.04% -
ROE -0.60% 0.72% -2.78% -2.40% -6.15% -4.82% -0.72% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 23.76 22.40 9.42 67.12 129.36 140.46 104.92 -21.90%
EPS -0.97 1.17 -4.53 -4.01 -8.42 -6.94 -1.10 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.63 1.63 1.67 1.37 1.44 1.53 0.95%
Adjusted Per Share Value based on latest NOSH - 60,526
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2.64 2.46 1.05 7.43 14.30 15.41 11.55 -21.78%
EPS -0.11 0.13 -0.50 -0.44 -0.93 -0.76 -0.12 -1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.1788 0.1812 0.1848 0.1514 0.158 0.1684 1.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.52 1.64 0.49 0.45 0.65 0.71 0.66 -
P/RPS 2.19 7.32 5.20 0.67 0.50 0.51 0.63 23.05%
P/EPS -53.51 139.77 -10.83 -11.23 -7.72 -10.23 -60.20 -1.94%
EY -1.87 0.72 -9.24 -8.90 -12.96 -9.78 -1.66 2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 1.01 0.30 0.27 0.47 0.49 0.43 -4.80%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 11/11/08 07/11/07 08/11/06 25/11/05 25/11/04 20/11/03 27/11/02 -
Price 0.60 1.40 0.50 0.38 0.52 0.80 0.69 -
P/RPS 2.53 6.25 5.31 0.57 0.40 0.57 0.66 25.07%
P/EPS -61.74 119.32 -11.05 -9.48 -6.17 -11.52 -62.94 -0.32%
EY -1.62 0.84 -9.05 -10.54 -16.19 -8.68 -1.59 0.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.86 0.31 0.23 0.38 0.56 0.45 -3.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment